Highlights

[GDEX] YoY Annualized Quarter Result on 2015-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     12.03%    YoY -     15.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 314,636 290,452 248,332 213,902 187,678 154,816 132,500 15.50%
  YoY % 8.33% 16.96% 16.10% 13.97% 21.23% 16.84% -
  Horiz. % 237.46% 219.21% 187.42% 161.44% 141.64% 116.84% 100.00%
PBT 47,950 42,688 40,960 32,838 27,256 23,356 19,542 16.13%
  YoY % 12.33% 4.22% 24.73% 20.48% 16.70% 19.52% -
  Horiz. % 245.37% 218.44% 209.60% 168.04% 139.47% 119.52% 100.00%
Tax -13,634 -13,722 -6,350 -4,650 -2,868 1,454 -5,620 15.91%
  YoY % 0.64% -116.09% -36.56% -62.13% -297.25% 125.87% -
  Horiz. % 242.60% 244.16% 112.99% 82.74% 51.03% -25.87% 100.00%
NP 34,316 28,966 34,610 28,188 24,388 24,810 13,922 16.22%
  YoY % 18.47% -16.31% 22.78% 15.58% -1.70% 78.21% -
  Horiz. % 246.49% 208.06% 248.60% 202.47% 175.18% 178.21% 100.00%
NP to SH 34,316 28,966 34,610 28,188 24,388 24,810 13,922 16.22%
  YoY % 18.47% -16.31% 22.78% 15.58% -1.70% 78.21% -
  Horiz. % 246.49% 208.06% 248.60% 202.47% 175.18% 178.21% 100.00%
Tax Rate 28.43 % 32.14 % 15.50 % 14.16 % 10.52 % -6.23 % 28.76 % -0.19%
  YoY % -11.54% 107.35% 9.46% 34.60% 268.86% -121.66% -
  Horiz. % 98.85% 111.75% 53.89% 49.24% 36.58% -21.66% 100.00%
Total Cost 280,320 261,486 213,722 185,714 163,290 130,006 118,578 15.41%
  YoY % 7.20% 22.35% 15.08% 13.73% 25.60% 9.64% -
  Horiz. % 236.40% 220.52% 180.24% 156.62% 137.71% 109.64% 100.00%
Net Worth 504,236 446,098 401,475 160,721 0 80,032 57,789 43.46%
  YoY % 13.03% 11.11% 149.80% 0.00% 0.00% 38.49% -
  Horiz. % 872.54% 771.94% 694.72% 278.11% 0.00% 138.49% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 504,236 446,098 401,475 160,721 0 80,032 57,789 43.46%
  YoY % 13.03% 11.11% 149.80% 0.00% 0.00% 38.49% -
  Horiz. % 872.54% 771.94% 694.72% 278.11% 0.00% 138.49% 100.00%
NOSH 5,602,624 5,576,236 1,384,400 1,236,315 846,805 800,322 262,679 66.49%
  YoY % 0.47% 302.79% 11.98% 46.00% 5.81% 204.68% -
  Horiz. % 2,132.88% 2,122.83% 527.03% 470.66% 322.37% 304.68% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.91 % 9.97 % 13.94 % 13.18 % 12.99 % 16.03 % 10.51 % 0.62%
  YoY % 9.43% -28.48% 5.77% 1.46% -18.96% 52.52% -
  Horiz. % 103.81% 94.86% 132.64% 125.40% 123.60% 152.52% 100.00%
ROE 6.81 % 6.49 % 8.62 % 17.54 % - % 31.00 % 24.09 % -18.98%
  YoY % 4.93% -24.71% -50.86% 0.00% 0.00% 28.68% -
  Horiz. % 28.27% 26.94% 35.78% 72.81% 0.00% 128.68% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.62 5.21 17.94 17.30 22.16 19.34 50.44 -30.62%
  YoY % 7.87% -70.96% 3.70% -21.93% 14.58% -61.66% -
  Horiz. % 11.14% 10.33% 35.57% 34.30% 43.93% 38.34% 100.00%
EPS 0.62 0.52 2.50 2.28 2.16 3.10 5.30 -30.05%
  YoY % 19.23% -79.20% 9.65% 5.56% -30.32% -41.51% -
  Horiz. % 11.70% 9.81% 47.17% 43.02% 40.75% 58.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0900 0.0800 0.2900 0.1300 0.0000 0.1000 0.2200 -13.83%
  YoY % 12.50% -72.41% 123.08% 0.00% 0.00% -54.55% -
  Horiz. % 40.91% 36.36% 131.82% 59.09% 0.00% 45.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.58 5.15 4.40 3.79 3.33 2.74 2.35 15.50%
  YoY % 8.35% 17.05% 16.09% 13.81% 21.53% 16.60% -
  Horiz. % 237.45% 219.15% 187.23% 161.28% 141.70% 116.60% 100.00%
EPS 0.61 0.51 0.61 0.50 0.43 0.44 0.25 16.02%
  YoY % 19.61% -16.39% 22.00% 16.28% -2.27% 76.00% -
  Horiz. % 244.00% 204.00% 244.00% 200.00% 172.00% 176.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0894 0.0791 0.0712 0.0285 0.0000 0.0142 0.0102 43.57%
  YoY % 13.02% 11.10% 149.82% 0.00% 0.00% 39.22% -
  Horiz. % 876.47% 775.49% 698.04% 279.41% 0.00% 139.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2650 0.6050 1.6900 1.7300 2.1000 1.1500 1.6000 -
P/RPS 4.72 11.62 9.42 10.00 9.48 5.94 3.17 6.86%
  YoY % -59.38% 23.35% -5.80% 5.49% 59.60% 87.38% -
  Horiz. % 148.90% 366.56% 297.16% 315.46% 299.05% 187.38% 100.00%
P/EPS 43.27 116.47 67.60 75.88 72.92 37.10 30.19 6.18%
  YoY % -62.85% 72.29% -10.91% 4.06% 96.55% 22.89% -
  Horiz. % 143.33% 385.79% 223.92% 251.34% 241.54% 122.89% 100.00%
EY 2.31 0.86 1.48 1.32 1.37 2.70 3.31 -5.82%
  YoY % 168.60% -41.89% 12.12% -3.65% -49.26% -18.43% -
  Horiz. % 69.79% 25.98% 44.71% 39.88% 41.39% 81.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.94 7.56 5.83 13.31 0.00 11.50 7.27 -14.00%
  YoY % -61.11% 29.67% -56.20% 0.00% 0.00% 58.18% -
  Horiz. % 40.44% 103.99% 80.19% 183.08% 0.00% 158.18% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 22/02/18 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 -
Price 0.3050 0.6200 1.5900 1.6600 1.6100 1.6400 1.6500 -
P/RPS 5.43 11.90 8.86 9.59 7.26 8.48 3.27 8.82%
  YoY % -54.37% 34.31% -7.61% 32.09% -14.39% 159.33% -
  Horiz. % 166.06% 363.91% 270.95% 293.27% 222.02% 259.33% 100.00%
P/EPS 49.80 119.36 63.60 72.81 55.90 52.90 31.13 8.14%
  YoY % -58.28% 87.67% -12.65% 30.25% 5.67% 69.93% -
  Horiz. % 159.97% 383.42% 204.30% 233.89% 179.57% 169.93% 100.00%
EY 2.01 0.84 1.57 1.37 1.79 1.89 3.21 -7.50%
  YoY % 139.29% -46.50% 14.60% -23.46% -5.29% -41.12% -
  Horiz. % 62.62% 26.17% 48.91% 42.68% 55.76% 58.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.39 7.75 5.48 12.77 0.00 16.40 7.50 -12.39%
  YoY % -56.26% 41.42% -57.09% 0.00% 0.00% 118.67% -
  Horiz. % 45.20% 103.33% 73.07% 170.27% 0.00% 218.67% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS